XML 60 R39.htm IDEA: XBRL DOCUMENT v3.3.1.900
Acquisition and Divestitures (Tables)
12 Months Ended
Dec. 31, 2015
Acquisitions and Divestitures [Abstract]  
Schedule of significant assets acquired and liabilities assumed and purchase accounting/fair value adjustments
The following schedule details acquired assets and liabilities and consideration paid, as well as adjustments to record the assets and liabilities at their estimated fair values:
  TrustAtlantic Financial Corporation
Purchase Accounting/
AsFair ValueAs recorded
(Dollars in thousands)AcquiredAdjustmentsby FHN
Assets:      
Cash and cash equivalents  $18,801  $-  $18,801
Securities available-for-sale73,822(10)73,812
Loans, net of unearned income298,050(16,106)281,944
Allowance for loan losses(4,639)4,639-
Core deposit intangible841,8661,950
Goodwill3,721(3,721)-
Premises and equipment2,3531,2143,567
Real estate acquired by foreclosure1,018(95)923
Deferred tax asset2,9404,2627,202
Other assets10,6381,13511,773
Total assets acquired$406,788  $(6,816)  $399,972
Liabilities:
Deposits$342,788  $1,300  $344,088
Other liabilities3,173  1,407  4,580
Total liabilities assumed345,9612,707348,668
Net Assets Acquired$60,827$(9,523)51,304
Consideration paid:  
Equity Consideration(72,791)
Cash(23,888)
Total consideration paid(96,679)
Goodwill$45,375

The following schedule details significant assets acquired and liabilities assumed from the FDIC for MNB and purchase accounting/fair value adjustments:
  Mountain National Bank
Purchase Accounting/
Acquired fromFair ValueAs recorded
(Dollars in thousands)FDICAdjustmentsby FHN
Assets:      
Cash and cash equivalents  $54,872  $-  $54,872
Interest-bearing cash26,984-26,984
Securities available-for-sale73,948(440)73,508
Loans, net of unearned income249,001(33,094)215,907
Core deposit intangible-3,2003,200
Premises and equipment10,3593,75514,114
Real estate acquired by foreclosure33,294(10,930)22,364
Deferred tax asset(286)3,0972,811
Other assets3,375(461)2,914
Total assets acquired$451,547  $(34,873)  $416,674
Liabilities:
Deposits$362,098  $2,000  $364,098
Securities sold under agreements to repurchase1,930  -  1,930
Federal Home Loan Bank advances50,0405,58655,626
Other liabilities2,547  -  2,547
Total liabilities assumed416,6157,586424,201
Acquired noncontrolling interest11757174
Total liabilities assumed and acquired noncontrolling interest$416,732  $7,643  $424,375
Excess of assets acquired over liabilities assumed$34,815
Aggregate purchase accounting/fair value adjustments$(42,516)
Goodwill$7,701